INZI DISPLAY COMPANY LIMITED

037330 KRX Technology Technology
KOSDAQ
₩720.00
+2.13%
Delayed · cached 15 min

Fair value analysis

037330
INZI DISPLAY COMPANY LIMITED
TechnologyTechnology
₩720.00
Close used for this calculation
₩1,175.68Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability9/25
Returns13/25
Balance Sheet0/25
Efficiency23/25
Growth12/25
Average
Quality radar
45Prof.9/25Ret.13/25Eff.23/25B.Sht0/25Growth12/25

Consensus fair value

₩1,175.68
Below FV
▲ +63.3% against the close used
Model range ₩175.46 – ₩3,717.21
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩175.46Fair value₩1,175.68Bull₩3,717.21
FairClose
52-week traded range
52W low ₩703.0052W high ₩932.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

INZI DISPLAY COMPANY LIMITED closed at ₩720.00, 38.8% below the consensus fair value of ₩1,175.68 drawn from 10 valuation models.

Financial DNA score 45/100 — Average. P/E of 5.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩1,945.76
+170.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.2%, r=10%, tg=3%, n=10yr
Graham Number
₩3,717.21
+416.3%
√(22.5 × EPS × BVPS)
EPS=145, BVPS=4235.29
Graham Formula
₩2,494.00
+246.4%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=2.2%, FD=3.3%
P/E Fair Value
₩2,900.00
+302.8%
EPS × 20x (sector P/E)
EPS=145, Sector P/E=20x
Peter Lynch (PEG)
₩319.00
-55.7%
EPS × Growth% (PEG = 1 is fair)
EPS=145, g=2.2%
EV/EBITDA
₩176.69
-75.5%
(EBITDA × 11.1x − Net Debt) ÷ Shares
EBITDA=17.1B
Dividend Discount (DDM)
₩233.96
-67.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=17.86, r=10%, g=2.2%
Book Value (P/B)
₩175.46
-75.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4235.29, ROE=3.3%, g=3%, r=10%
Reverse DCF
₩720.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 2.2%
Margin of Safety
₩2,073.18
+187.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2764.24, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.